As of 2025-05-04, the Intrinsic Value of Pudumjee Paper Products Ltd (PDMJEPAPER.NS) is 78.64 INR. This PDMJEPAPER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 107.22 INR, the upside of Pudumjee Paper Products Ltd is -26.70%.
The range of the Intrinsic Value is 65.86 - 99.04 INR
Based on its market price of 107.22 INR and our intrinsic valuation, Pudumjee Paper Products Ltd (PDMJEPAPER.NS) is overvalued by 26.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65.86 - 99.04 | 78.64 | -26.7% |
| DCF (Growth 10y) | 74.72 - 108.19 | 87.80 | -18.1% |
| DCF (EBITDA 5y) | 76.98 - 97.31 | 87.20 | -18.7% |
| DCF (EBITDA 10y) | 80.46 - 105.41 | 92.16 | -14.0% |
| Fair Value | 300.98 - 300.98 | 300.98 | 180.71% |
| P/E | 76.49 - 113.41 | 92.00 | -14.2% |
| EV/EBITDA | 59.16 - 101.69 | 78.41 | -26.9% |
| EPV | 45.37 - 59.10 | 52.23 | -51.3% |
| DDM - Stable | 54.23 - 111.79 | 83.01 | -22.6% |
| DDM - Multi | 53.94 - 87.60 | 66.86 | -37.6% |
| Market Cap (mil) | 10,180.54 |
| Beta | 1.40 |
| Outstanding shares (mil) | 94.95 |
| Enterprise Value (mil) | 10,206.64 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.62% |
| Cost of Debt | 7.62% |
| WACC | 14.45% |